Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.7% first-year return on $94,587 initial cash invested.
0.7%
Cash On Cash
6.69%
Cap Rate
1.11
DSCR
$3,676
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $3,621 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,587
Downpayment
20%
$72,940
Closing costs
1%
$3,647
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$3,621
Mortgage P&I
50%
$1,830
Property Taxes
11%
$411
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$404